For saleSingle family
$230,000
500 Central Ave
Osakis MN 56360
3 beds, 2 baths, 1,880 sqft
500 Central Ave is a 3 beds, 2 baths, 1,880 sqft single family home for sale at $230,000 in Osakis MN 56360. At 20% down it rents for an estimated $1,725/mo and returns $112/mo a month at a 7.1% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,725/mo
- Monthly cash flow
- $112/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $206,500
Offer ≤ $206,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.